PBT
35.97
28.59
35.89
12.00
3.80
22.18
2.62
-5.43
-2.81
14.09
Adjustment
1.57
3.43
5.98
6.59
6.28
9.56
10.20
11.55
8.02
12.68
Changes in Working Capital
-21.79
1.76
-20.63
-39.64
42.20
8.36
-6.59
4.42
-0.22
-30.07
Cash after chg. in Working capital
15.75
33.78
21.24
-21.05
52.28
40.10
6.23
10.54
4.99
-3.30
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.87
-5.02
-5.63
-1.34
-1.76
-4.90
-0.25
0.00
3.93
-6.02
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00